Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $178k initial cash invested.
-24.36%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,302
Rent
-$3,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $6,906 expenses = $3,604 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$6,906
Mortgage P&I
118%
$3,901
Property Taxes
32%
$1,048
Home Insurance
8%
$276
HOA
3%
$96
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826